深圳贷款144万（公积金贷款）房贷，还款20年的等额本息和等额本金的还款方式明细。
等额本息还款方式：
贷款总额：144万
还款月数：20年
每月还款：7878.51元
利息总额：45.08万
本息合计：189.08万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-03 | 7878.51 | 3420.00 | 4458.51 | 1435541.49 |
| 2 | 2025-04 | 7878.51 | 3409.41 | 4469.10 | 1431072.39 |
| 3 | 2025-05 | 7878.51 | 3398.80 | 4479.71 | 1426592.68 |
| 4 | 2025-06 | 7878.51 | 3388.16 | 4490.35 | 1422102.33 |
| 5 | 2025-07 | 7878.51 | 3377.49 | 4501.02 | 1417601.31 |
| 6 | 2025-08 | 7878.51 | 3366.80 | 4511.71 | 1413089.60 |
| 7 | 2025-09 | 7878.51 | 3356.09 | 4522.42 | 1408567.18 |
| 8 | 2025-10 | 7878.51 | 3345.35 | 4533.16 | 1404034.02 |
| 9 | 2025-11 | 7878.51 | 3334.58 | 4543.93 | 1399490.09 |
| 10 | 2025-12 | 7878.51 | 3323.79 | 4554.72 | 1394935.37 |
| 11 | 2026-01 | 7878.51 | 3312.97 | 4565.54 | 1390369.83 |
| 12 | 2026-02 | 7878.51 | 3302.13 | 4576.38 | 1385793.45 |
| 13 | 2026-03 | 7878.51 | 3291.26 | 4587.25 | 1381206.20 |
| 14 | 2026-04 | 7878.51 | 3280.36 | 4598.15 | 1376608.05 |
| 15 | 2026-05 | 7878.51 | 3269.44 | 4609.07 | 1371998.99 |
| 16 | 2026-06 | 7878.51 | 3258.50 | 4620.01 | 1367378.98 |
| 17 | 2026-07 | 7878.51 | 3247.53 | 4630.98 | 1362747.99 |
| 18 | 2026-08 | 7878.51 | 3236.53 | 4641.98 | 1358106.01 |
| 19 | 2026-09 | 7878.51 | 3225.50 | 4653.01 | 1353453.00 |
| 20 | 2026-10 | 7878.51 | 3214.45 | 4664.06 | 1348788.94 |
| 21 | 2026-11 | 7878.51 | 3203.37 | 4675.14 | 1344113.81 |
| 22 | 2026-12 | 7878.51 | 3192.27 | 4686.24 | 1339427.57 |
| 23 | 2027-01 | 7878.51 | 3181.14 | 4697.37 | 1334730.20 |
| 24 | 2027-02 | 7878.51 | 3169.98 | 4708.53 | 1330021.67 |
| 25 | 2027-03 | 7878.51 | 3158.80 | 4719.71 | 1325301.96 |
| 26 | 2027-04 | 7878.51 | 3147.59 | 4730.92 | 1320571.05 |
| 27 | 2027-05 | 7878.51 | 3136.36 | 4742.15 | 1315828.89 |
| 28 | 2027-06 | 7878.51 | 3125.09 | 4753.42 | 1311075.48 |
| 29 | 2027-07 | 7878.51 | 3113.80 | 4764.71 | 1306310.77 |
| 30 | 2027-08 | 7878.51 | 3102.49 | 4776.02 | 1301534.75 |
| 31 | 2027-09 | 7878.51 | 3091.15 | 4787.36 | 1296747.38 |
| 32 | 2027-10 | 7878.51 | 3079.78 | 4798.73 | 1291948.65 |
| 33 | 2027-11 | 7878.51 | 3068.38 | 4810.13 | 1287138.52 |
| 34 | 2027-12 | 7878.51 | 3056.95 | 4821.56 | 1282316.96 |
| 35 | 2028-01 | 7878.51 | 3045.50 | 4833.01 | 1277483.95 |
| 36 | 2028-02 | 7878.51 | 3034.02 | 4844.49 | 1272639.47 |
| 37 | 2028-03 | 7878.51 | 3022.52 | 4855.99 | 1267783.48 |
| 38 | 2028-04 | 7878.51 | 3010.99 | 4867.52 | 1262915.95 |
| 39 | 2028-05 | 7878.51 | 2999.43 | 4879.08 | 1258036.87 |
| 40 | 2028-06 | 7878.51 | 2987.84 | 4890.67 | 1253146.20 |
| 41 | 2028-07 | 7878.51 | 2976.22 | 4902.29 | 1248243.91 |
| 42 | 2028-08 | 7878.51 | 2964.58 | 4913.93 | 1243329.98 |
| 43 | 2028-09 | 7878.51 | 2952.91 | 4925.60 | 1238404.38 |
| 44 | 2028-10 | 7878.51 | 2941.21 | 4937.30 | 1233467.08 |
| 45 | 2028-11 | 7878.51 | 2929.48 | 4949.03 | 1228518.05 |
| 46 | 2028-12 | 7878.51 | 2917.73 | 4960.78 | 1223557.27 |
| 47 | 2029-01 | 7878.51 | 2905.95 | 4972.56 | 1218584.71 |
| 48 | 2029-02 | 7878.51 | 2894.14 | 4984.37 | 1213600.34 |
| 49 | 2029-03 | 7878.51 | 2882.30 | 4996.21 | 1208604.13 |
| 50 | 2029-04 | 7878.51 | 2870.43 | 5008.07 | 1203596.06 |
| 51 | 2029-05 | 7878.51 | 2858.54 | 5019.97 | 1198576.09 |
| 52 | 2029-06 | 7878.51 | 2846.62 | 5031.89 | 1193544.20 |
| 53 | 2029-07 | 7878.51 | 2834.67 | 5043.84 | 1188500.36 |
| 54 | 2029-08 | 7878.51 | 2822.69 | 5055.82 | 1183444.53 |
| 55 | 2029-09 | 7878.51 | 2810.68 | 5067.83 | 1178376.70 |
| 56 | 2029-10 | 7878.51 | 2798.64 | 5079.87 | 1173296.84 |
| 57 | 2029-11 | 7878.51 | 2786.58 | 5091.93 | 1168204.91 |
| 58 | 2029-12 | 7878.51 | 2774.49 | 5104.02 | 1163100.89 |
| 59 | 2030-01 | 7878.51 | 2762.36 | 5116.15 | 1157984.74 |
| 60 | 2030-02 | 7878.51 | 2750.21 | 5128.30 | 1152856.45 |
| 61 | 2030-03 | 7878.51 | 2738.03 | 5140.48 | 1147715.97 |
| 62 | 2030-04 | 7878.51 | 2725.83 | 5152.68 | 1142563.29 |
| 63 | 2030-05 | 7878.51 | 2713.59 | 5164.92 | 1137398.36 |
| 64 | 2030-06 | 7878.51 | 2701.32 | 5177.19 | 1132221.18 |
| 65 | 2030-07 | 7878.51 | 2689.03 | 5189.48 | 1127031.69 |
| 66 | 2030-08 | 7878.51 | 2676.70 | 5201.81 | 1121829.88 |
| 67 | 2030-09 | 7878.51 | 2664.35 | 5214.16 | 1116615.72 |
| 68 | 2030-10 | 7878.51 | 2651.96 | 5226.55 | 1111389.17 |
| 69 | 2030-11 | 7878.51 | 2639.55 | 5238.96 | 1106150.21 |
| 70 | 2030-12 | 7878.51 | 2627.11 | 5251.40 | 1100898.81 |
| 71 | 2031-01 | 7878.51 | 2614.63 | 5263.88 | 1095634.93 |
| 72 | 2031-02 | 7878.51 | 2602.13 | 5276.38 | 1090358.55 |
| 73 | 2031-03 | 7878.51 | 2589.60 | 5288.91 | 1085069.65 |
| 74 | 2031-04 | 7878.51 | 2577.04 | 5301.47 | 1079768.18 |
| 75 | 2031-05 | 7878.51 | 2564.45 | 5314.06 | 1074454.12 |
| 76 | 2031-06 | 7878.51 | 2551.83 | 5326.68 | 1069127.44 |
| 77 | 2031-07 | 7878.51 | 2539.18 | 5339.33 | 1063788.10 |
| 78 | 2031-08 | 7878.51 | 2526.50 | 5352.01 | 1058436.09 |
| 79 | 2031-09 | 7878.51 | 2513.79 | 5364.72 | 1053071.37 |
| 80 | 2031-10 | 7878.51 | 2501.04 | 5377.47 | 1047693.90 |
| 81 | 2031-11 | 7878.51 | 2488.27 | 5390.24 | 1042303.66 |
| 82 | 2031-12 | 7878.51 | 2475.47 | 5403.04 | 1036900.63 |
| 83 | 2032-01 | 7878.51 | 2462.64 | 5415.87 | 1031484.76 |
| 84 | 2032-02 | 7878.51 | 2449.78 | 5428.73 | 1026056.02 |
| 85 | 2032-03 | 7878.51 | 2436.88 | 5441.63 | 1020614.40 |
| 86 | 2032-04 | 7878.51 | 2423.96 | 5454.55 | 1015159.84 |
| 87 | 2032-05 | 7878.51 | 2411.00 | 5467.51 | 1009692.34 |
| 88 | 2032-06 | 7878.51 | 2398.02 | 5480.49 | 1004211.85 |
| 89 | 2032-07 | 7878.51 | 2385.00 | 5493.51 | 998718.34 |
| 90 | 2032-08 | 7878.51 | 2371.96 | 5506.55 | 993211.79 |
| 91 | 2032-09 | 7878.51 | 2358.88 | 5519.63 | 987692.16 |
| 92 | 2032-10 | 7878.51 | 2345.77 | 5532.74 | 982159.42 |
| 93 | 2032-11 | 7878.51 | 2332.63 | 5545.88 | 976613.54 |
| 94 | 2032-12 | 7878.51 | 2319.46 | 5559.05 | 971054.48 |
| 95 | 2033-01 | 7878.51 | 2306.25 | 5572.26 | 965482.23 |
| 96 | 2033-02 | 7878.51 | 2293.02 | 5585.49 | 959896.74 |
| 97 | 2033-03 | 7878.51 | 2279.75 | 5598.75 | 954297.98 |
| 98 | 2033-04 | 7878.51 | 2266.46 | 5612.05 | 948685.93 |
| 99 | 2033-05 | 7878.51 | 2253.13 | 5625.38 | 943060.55 |
| 100 | 2033-06 | 7878.51 | 2239.77 | 5638.74 | 937421.81 |
| 101 | 2033-07 | 7878.51 | 2226.38 | 5652.13 | 931769.68 |
| 102 | 2033-08 | 7878.51 | 2212.95 | 5665.56 | 926104.12 |
| 103 | 2033-09 | 7878.51 | 2199.50 | 5679.01 | 920425.11 |
| 104 | 2033-10 | 7878.51 | 2186.01 | 5692.50 | 914732.61 |
| 105 | 2033-11 | 7878.51 | 2172.49 | 5706.02 | 909026.59 |
| 106 | 2033-12 | 7878.51 | 2158.94 | 5719.57 | 903307.02 |
| 107 | 2034-01 | 7878.51 | 2145.35 | 5733.16 | 897573.86 |
| 108 | 2034-02 | 7878.51 | 2131.74 | 5746.77 | 891827.09 |
| 109 | 2034-03 | 7878.51 | 2118.09 | 5760.42 | 886066.67 |
| 110 | 2034-04 | 7878.51 | 2104.41 | 5774.10 | 880292.57 |
| 111 | 2034-05 | 7878.51 | 2090.69 | 5787.81 | 874504.75 |
| 112 | 2034-06 | 7878.51 | 2076.95 | 5801.56 | 868703.19 |
| 113 | 2034-07 | 7878.51 | 2063.17 | 5815.34 | 862887.85 |
| 114 | 2034-08 | 7878.51 | 2049.36 | 5829.15 | 857058.70 |
| 115 | 2034-09 | 7878.51 | 2035.51 | 5843.00 | 851215.70 |
| 116 | 2034-10 | 7878.51 | 2021.64 | 5856.87 | 845358.83 |
| 117 | 2034-11 | 7878.51 | 2007.73 | 5870.78 | 839488.05 |
| 118 | 2034-12 | 7878.51 | 1993.78 | 5884.73 | 833603.32 |
| 119 | 2035-01 | 7878.51 | 1979.81 | 5898.70 | 827704.62 |
| 120 | 2035-02 | 7878.51 | 1965.80 | 5912.71 | 821791.91 |
| 121 | 2035-03 | 7878.51 | 1951.76 | 5926.75 | 815865.16 |
| 122 | 2035-04 | 7878.51 | 1937.68 | 5940.83 | 809924.33 |
| 123 | 2035-05 | 7878.51 | 1923.57 | 5954.94 | 803969.39 |
| 124 | 2035-06 | 7878.51 | 1909.43 | 5969.08 | 798000.30 |
| 125 | 2035-07 | 7878.51 | 1895.25 | 5983.26 | 792017.05 |
| 126 | 2035-08 | 7878.51 | 1881.04 | 5997.47 | 786019.58 |
| 127 | 2035-09 | 7878.51 | 1866.80 | 6011.71 | 780007.86 |
| 128 | 2035-10 | 7878.51 | 1852.52 | 6025.99 | 773981.87 |
| 129 | 2035-11 | 7878.51 | 1838.21 | 6040.30 | 767941.57 |
| 130 | 2035-12 | 7878.51 | 1823.86 | 6054.65 | 761886.92 |
| 131 | 2036-01 | 7878.51 | 1809.48 | 6069.03 | 755817.89 |
| 132 | 2036-02 | 7878.51 | 1795.07 | 6083.44 | 749734.45 |
| 133 | 2036-03 | 7878.51 | 1780.62 | 6097.89 | 743636.56 |
| 134 | 2036-04 | 7878.51 | 1766.14 | 6112.37 | 737524.19 |
| 135 | 2036-05 | 7878.51 | 1751.62 | 6126.89 | 731397.30 |
| 136 | 2036-06 | 7878.51 | 1737.07 | 6141.44 | 725255.86 |
| 137 | 2036-07 | 7878.51 | 1722.48 | 6156.03 | 719099.83 |
| 138 | 2036-08 | 7878.51 | 1707.86 | 6170.65 | 712929.18 |
| 139 | 2036-09 | 7878.51 | 1693.21 | 6185.30 | 706743.88 |
| 140 | 2036-10 | 7878.51 | 1678.52 | 6199.99 | 700543.89 |
| 141 | 2036-11 | 7878.51 | 1663.79 | 6214.72 | 694329.17 |
| 142 | 2036-12 | 7878.51 | 1649.03 | 6229.48 | 688099.69 |
| 143 | 2037-01 | 7878.51 | 1634.24 | 6244.27 | 681855.42 |
| 144 | 2037-02 | 7878.51 | 1619.41 | 6259.10 | 675596.31 |
| 145 | 2037-03 | 7878.51 | 1604.54 | 6273.97 | 669322.34 |
| 146 | 2037-04 | 7878.51 | 1589.64 | 6288.87 | 663033.48 |
| 147 | 2037-05 | 7878.51 | 1574.70 | 6303.81 | 656729.67 |
| 148 | 2037-06 | 7878.51 | 1559.73 | 6318.78 | 650410.89 |
| 149 | 2037-07 | 7878.51 | 1544.73 | 6333.78 | 644077.11 |
| 150 | 2037-08 | 7878.51 | 1529.68 | 6348.83 | 637728.28 |
| 151 | 2037-09 | 7878.51 | 1514.60 | 6363.91 | 631364.38 |
| 152 | 2037-10 | 7878.51 | 1499.49 | 6379.02 | 624985.36 |
| 153 | 2037-11 | 7878.51 | 1484.34 | 6394.17 | 618591.19 |
| 154 | 2037-12 | 7878.51 | 1469.15 | 6409.36 | 612181.83 |
| 155 | 2038-01 | 7878.51 | 1453.93 | 6424.58 | 605757.26 |
| 156 | 2038-02 | 7878.51 | 1438.67 | 6439.84 | 599317.42 |
| 157 | 2038-03 | 7878.51 | 1423.38 | 6455.13 | 592862.29 |
| 158 | 2038-04 | 7878.51 | 1408.05 | 6470.46 | 586391.83 |
| 159 | 2038-05 | 7878.51 | 1392.68 | 6485.83 | 579906.00 |
| 160 | 2038-06 | 7878.51 | 1377.28 | 6501.23 | 573404.76 |
| 161 | 2038-07 | 7878.51 | 1361.84 | 6516.67 | 566888.09 |
| 162 | 2038-08 | 7878.51 | 1346.36 | 6532.15 | 560355.94 |
| 163 | 2038-09 | 7878.51 | 1330.85 | 6547.66 | 553808.28 |
| 164 | 2038-10 | 7878.51 | 1315.29 | 6563.22 | 547245.06 |
| 165 | 2038-11 | 7878.51 | 1299.71 | 6578.80 | 540666.26 |
| 166 | 2038-12 | 7878.51 | 1284.08 | 6594.43 | 534071.83 |
| 167 | 2039-01 | 7878.51 | 1268.42 | 6610.09 | 527461.74 |
| 168 | 2039-02 | 7878.51 | 1252.72 | 6625.79 | 520835.95 |
| 169 | 2039-03 | 7878.51 | 1236.99 | 6641.52 | 514194.43 |
| 170 | 2039-04 | 7878.51 | 1221.21 | 6657.30 | 507537.13 |
| 171 | 2039-05 | 7878.51 | 1205.40 | 6673.11 | 500864.02 |
| 172 | 2039-06 | 7878.51 | 1189.55 | 6688.96 | 494175.06 |
| 173 | 2039-07 | 7878.51 | 1173.67 | 6704.84 | 487470.22 |
| 174 | 2039-08 | 7878.51 | 1157.74 | 6720.77 | 480749.45 |
| 175 | 2039-09 | 7878.51 | 1141.78 | 6736.73 | 474012.72 |
| 176 | 2039-10 | 7878.51 | 1125.78 | 6752.73 | 467259.99 |
| 177 | 2039-11 | 7878.51 | 1109.74 | 6768.77 | 460491.23 |
| 178 | 2039-12 | 7878.51 | 1093.67 | 6784.84 | 453706.38 |
| 179 | 2040-01 | 7878.51 | 1077.55 | 6800.96 | 446905.43 |
| 180 | 2040-02 | 7878.51 | 1061.40 | 6817.11 | 440088.32 |
| 181 | 2040-03 | 7878.51 | 1045.21 | 6833.30 | 433255.02 |
| 182 | 2040-04 | 7878.51 | 1028.98 | 6849.53 | 426405.49 |
| 183 | 2040-05 | 7878.51 | 1012.71 | 6865.80 | 419539.69 |
| 184 | 2040-06 | 7878.51 | 996.41 | 6882.10 | 412657.59 |
| 185 | 2040-07 | 7878.51 | 980.06 | 6898.45 | 405759.14 |
| 186 | 2040-08 | 7878.51 | 963.68 | 6914.83 | 398844.31 |
| 187 | 2040-09 | 7878.51 | 947.26 | 6931.25 | 391913.05 |
| 188 | 2040-10 | 7878.51 | 930.79 | 6947.72 | 384965.34 |
| 189 | 2040-11 | 7878.51 | 914.29 | 6964.22 | 378001.12 |
| 190 | 2040-12 | 7878.51 | 897.75 | 6980.76 | 371020.36 |
| 191 | 2041-01 | 7878.51 | 881.17 | 6997.34 | 364023.03 |
| 192 | 2041-02 | 7878.51 | 864.55 | 7013.96 | 357009.07 |
| 193 | 2041-03 | 7878.51 | 847.90 | 7030.61 | 349978.46 |
| 194 | 2041-04 | 7878.51 | 831.20 | 7047.31 | 342931.15 |
| 195 | 2041-05 | 7878.51 | 814.46 | 7064.05 | 335867.10 |
| 196 | 2041-06 | 7878.51 | 797.68 | 7080.83 | 328786.27 |
| 197 | 2041-07 | 7878.51 | 780.87 | 7097.64 | 321688.63 |
| 198 | 2041-08 | 7878.51 | 764.01 | 7114.50 | 314574.13 |
| 199 | 2041-09 | 7878.51 | 747.11 | 7131.40 | 307442.74 |
| 200 | 2041-10 | 7878.51 | 730.18 | 7148.33 | 300294.40 |
| 201 | 2041-11 | 7878.51 | 713.20 | 7165.31 | 293129.09 |
| 202 | 2041-12 | 7878.51 | 696.18 | 7182.33 | 285946.76 |
| 203 | 2042-01 | 7878.51 | 679.12 | 7199.39 | 278747.38 |
| 204 | 2042-02 | 7878.51 | 662.03 | 7216.48 | 271530.89 |
| 205 | 2042-03 | 7878.51 | 644.89 | 7233.62 | 264297.27 |
| 206 | 2042-04 | 7878.51 | 627.71 | 7250.80 | 257046.47 |
| 207 | 2042-05 | 7878.51 | 610.49 | 7268.02 | 249778.44 |
| 208 | 2042-06 | 7878.51 | 593.22 | 7285.29 | 242493.15 |
| 209 | 2042-07 | 7878.51 | 575.92 | 7302.59 | 235190.57 |
| 210 | 2042-08 | 7878.51 | 558.58 | 7319.93 | 227870.63 |
| 211 | 2042-09 | 7878.51 | 541.19 | 7337.32 | 220533.32 |
| 212 | 2042-10 | 7878.51 | 523.77 | 7354.74 | 213178.57 |
| 213 | 2042-11 | 7878.51 | 506.30 | 7372.21 | 205806.36 |
| 214 | 2042-12 | 7878.51 | 488.79 | 7389.72 | 198416.64 |
| 215 | 2043-01 | 7878.51 | 471.24 | 7407.27 | 191009.37 |
| 216 | 2043-02 | 7878.51 | 453.65 | 7424.86 | 183584.51 |
| 217 | 2043-03 | 7878.51 | 436.01 | 7442.50 | 176142.01 |
| 218 | 2043-04 | 7878.51 | 418.34 | 7460.17 | 168681.84 |
| 219 | 2043-05 | 7878.51 | 400.62 | 7477.89 | 161203.95 |
| 220 | 2043-06 | 7878.51 | 382.86 | 7495.65 | 153708.30 |
| 221 | 2043-07 | 7878.51 | 365.06 | 7513.45 | 146194.85 |
| 222 | 2043-08 | 7878.51 | 347.21 | 7531.30 | 138663.55 |
| 223 | 2043-09 | 7878.51 | 329.33 | 7549.18 | 131114.37 |
| 224 | 2043-10 | 7878.51 | 311.40 | 7567.11 | 123547.25 |
| 225 | 2043-11 | 7878.51 | 293.42 | 7585.09 | 115962.17 |
| 226 | 2043-12 | 7878.51 | 275.41 | 7603.10 | 108359.07 |
| 227 | 2044-01 | 7878.51 | 257.35 | 7621.16 | 100737.91 |
| 228 | 2044-02 | 7878.51 | 239.25 | 7639.26 | 93098.66 |
| 229 | 2044-03 | 7878.51 | 221.11 | 7657.40 | 85441.26 |
| 230 | 2044-04 | 7878.51 | 202.92 | 7675.59 | 77765.67 |
| 231 | 2044-05 | 7878.51 | 184.69 | 7693.82 | 70071.85 |
| 232 | 2044-06 | 7878.51 | 166.42 | 7712.09 | 62359.76 |
| 233 | 2044-07 | 7878.51 | 148.10 | 7730.41 | 54629.36 |
| 234 | 2044-08 | 7878.51 | 129.74 | 7748.77 | 46880.59 |
| 235 | 2044-09 | 7878.51 | 111.34 | 7767.17 | 39113.42 |
| 236 | 2044-10 | 7878.51 | 92.89 | 7785.62 | 31327.81 |
| 237 | 2044-11 | 7878.51 | 74.40 | 7804.11 | 23523.70 |
| 238 | 2044-12 | 7878.51 | 55.87 | 7822.64 | 15701.06 |
| 239 | 2045-01 | 7878.51 | 37.29 | 7841.22 | 7859.84 |
| 240 | 2045-02 | 7878.51 | 18.67 | 7859.84 | 0.00 |
等额本金还款方式：
贷款总额：144万
还款月数：20年
首月还款：9420元
每月递减：14.25元
利息总额：41.21万
本息合计：185.21万
节省利息：38732.34元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-03 | 9420.00 | 3420.00 | 6000.00 | 1434000.00 |
| 2 | 2025-04 | 9405.75 | 3405.75 | 6000.00 | 1428000.00 |
| 3 | 2025-05 | 9391.50 | 3391.50 | 6000.00 | 1422000.00 |
| 4 | 2025-06 | 9377.25 | 3377.25 | 6000.00 | 1416000.00 |
| 5 | 2025-07 | 9363.00 | 3363.00 | 6000.00 | 1410000.00 |
| 6 | 2025-08 | 9348.75 | 3348.75 | 6000.00 | 1404000.00 |
| 7 | 2025-09 | 9334.50 | 3334.50 | 6000.00 | 1398000.00 |
| 8 | 2025-10 | 9320.25 | 3320.25 | 6000.00 | 1392000.00 |
| 9 | 2025-11 | 9306.00 | 3306.00 | 6000.00 | 1386000.00 |
| 10 | 2025-12 | 9291.75 | 3291.75 | 6000.00 | 1380000.00 |
| 11 | 2026-01 | 9277.50 | 3277.50 | 6000.00 | 1374000.00 |
| 12 | 2026-02 | 9263.25 | 3263.25 | 6000.00 | 1368000.00 |
| 13 | 2026-03 | 9249.00 | 3249.00 | 6000.00 | 1362000.00 |
| 14 | 2026-04 | 9234.75 | 3234.75 | 6000.00 | 1356000.00 |
| 15 | 2026-05 | 9220.50 | 3220.50 | 6000.00 | 1350000.00 |
| 16 | 2026-06 | 9206.25 | 3206.25 | 6000.00 | 1344000.00 |
| 17 | 2026-07 | 9192.00 | 3192.00 | 6000.00 | 1338000.00 |
| 18 | 2026-08 | 9177.75 | 3177.75 | 6000.00 | 1332000.00 |
| 19 | 2026-09 | 9163.50 | 3163.50 | 6000.00 | 1326000.00 |
| 20 | 2026-10 | 9149.25 | 3149.25 | 6000.00 | 1320000.00 |
| 21 | 2026-11 | 9135.00 | 3135.00 | 6000.00 | 1314000.00 |
| 22 | 2026-12 | 9120.75 | 3120.75 | 6000.00 | 1308000.00 |
| 23 | 2027-01 | 9106.50 | 3106.50 | 6000.00 | 1302000.00 |
| 24 | 2027-02 | 9092.25 | 3092.25 | 6000.00 | 1296000.00 |
| 25 | 2027-03 | 9078.00 | 3078.00 | 6000.00 | 1290000.00 |
| 26 | 2027-04 | 9063.75 | 3063.75 | 6000.00 | 1284000.00 |
| 27 | 2027-05 | 9049.50 | 3049.50 | 6000.00 | 1278000.00 |
| 28 | 2027-06 | 9035.25 | 3035.25 | 6000.00 | 1272000.00 |
| 29 | 2027-07 | 9021.00 | 3021.00 | 6000.00 | 1266000.00 |
| 30 | 2027-08 | 9006.75 | 3006.75 | 6000.00 | 1260000.00 |
| 31 | 2027-09 | 8992.50 | 2992.50 | 6000.00 | 1254000.00 |
| 32 | 2027-10 | 8978.25 | 2978.25 | 6000.00 | 1248000.00 |
| 33 | 2027-11 | 8964.00 | 2964.00 | 6000.00 | 1242000.00 |
| 34 | 2027-12 | 8949.75 | 2949.75 | 6000.00 | 1236000.00 |
| 35 | 2028-01 | 8935.50 | 2935.50 | 6000.00 | 1230000.00 |
| 36 | 2028-02 | 8921.25 | 2921.25 | 6000.00 | 1224000.00 |
| 37 | 2028-03 | 8907.00 | 2907.00 | 6000.00 | 1218000.00 |
| 38 | 2028-04 | 8892.75 | 2892.75 | 6000.00 | 1212000.00 |
| 39 | 2028-05 | 8878.50 | 2878.50 | 6000.00 | 1206000.00 |
| 40 | 2028-06 | 8864.25 | 2864.25 | 6000.00 | 1200000.00 |
| 41 | 2028-07 | 8850.00 | 2850.00 | 6000.00 | 1194000.00 |
| 42 | 2028-08 | 8835.75 | 2835.75 | 6000.00 | 1188000.00 |
| 43 | 2028-09 | 8821.50 | 2821.50 | 6000.00 | 1182000.00 |
| 44 | 2028-10 | 8807.25 | 2807.25 | 6000.00 | 1176000.00 |
| 45 | 2028-11 | 8793.00 | 2793.00 | 6000.00 | 1170000.00 |
| 46 | 2028-12 | 8778.75 | 2778.75 | 6000.00 | 1164000.00 |
| 47 | 2029-01 | 8764.50 | 2764.50 | 6000.00 | 1158000.00 |
| 48 | 2029-02 | 8750.25 | 2750.25 | 6000.00 | 1152000.00 |
| 49 | 2029-03 | 8736.00 | 2736.00 | 6000.00 | 1146000.00 |
| 50 | 2029-04 | 8721.75 | 2721.75 | 6000.00 | 1140000.00 |
| 51 | 2029-05 | 8707.50 | 2707.50 | 6000.00 | 1134000.00 |
| 52 | 2029-06 | 8693.25 | 2693.25 | 6000.00 | 1128000.00 |
| 53 | 2029-07 | 8679.00 | 2679.00 | 6000.00 | 1122000.00 |
| 54 | 2029-08 | 8664.75 | 2664.75 | 6000.00 | 1116000.00 |
| 55 | 2029-09 | 8650.50 | 2650.50 | 6000.00 | 1110000.00 |
| 56 | 2029-10 | 8636.25 | 2636.25 | 6000.00 | 1104000.00 |
| 57 | 2029-11 | 8622.00 | 2622.00 | 6000.00 | 1098000.00 |
| 58 | 2029-12 | 8607.75 | 2607.75 | 6000.00 | 1092000.00 |
| 59 | 2030-01 | 8593.50 | 2593.50 | 6000.00 | 1086000.00 |
| 60 | 2030-02 | 8579.25 | 2579.25 | 6000.00 | 1080000.00 |
| 61 | 2030-03 | 8565.00 | 2565.00 | 6000.00 | 1074000.00 |
| 62 | 2030-04 | 8550.75 | 2550.75 | 6000.00 | 1068000.00 |
| 63 | 2030-05 | 8536.50 | 2536.50 | 6000.00 | 1062000.00 |
| 64 | 2030-06 | 8522.25 | 2522.25 | 6000.00 | 1056000.00 |
| 65 | 2030-07 | 8508.00 | 2508.00 | 6000.00 | 1050000.00 |
| 66 | 2030-08 | 8493.75 | 2493.75 | 6000.00 | 1044000.00 |
| 67 | 2030-09 | 8479.50 | 2479.50 | 6000.00 | 1038000.00 |
| 68 | 2030-10 | 8465.25 | 2465.25 | 6000.00 | 1032000.00 |
| 69 | 2030-11 | 8451.00 | 2451.00 | 6000.00 | 1026000.00 |
| 70 | 2030-12 | 8436.75 | 2436.75 | 6000.00 | 1020000.00 |
| 71 | 2031-01 | 8422.50 | 2422.50 | 6000.00 | 1014000.00 |
| 72 | 2031-02 | 8408.25 | 2408.25 | 6000.00 | 1008000.00 |
| 73 | 2031-03 | 8394.00 | 2394.00 | 6000.00 | 1002000.00 |
| 74 | 2031-04 | 8379.75 | 2379.75 | 6000.00 | 996000.00 |
| 75 | 2031-05 | 8365.50 | 2365.50 | 6000.00 | 990000.00 |
| 76 | 2031-06 | 8351.25 | 2351.25 | 6000.00 | 984000.00 |
| 77 | 2031-07 | 8337.00 | 2337.00 | 6000.00 | 978000.00 |
| 78 | 2031-08 | 8322.75 | 2322.75 | 6000.00 | 972000.00 |
| 79 | 2031-09 | 8308.50 | 2308.50 | 6000.00 | 966000.00 |
| 80 | 2031-10 | 8294.25 | 2294.25 | 6000.00 | 960000.00 |
| 81 | 2031-11 | 8280.00 | 2280.00 | 6000.00 | 954000.00 |
| 82 | 2031-12 | 8265.75 | 2265.75 | 6000.00 | 948000.00 |
| 83 | 2032-01 | 8251.50 | 2251.50 | 6000.00 | 942000.00 |
| 84 | 2032-02 | 8237.25 | 2237.25 | 6000.00 | 936000.00 |
| 85 | 2032-03 | 8223.00 | 2223.00 | 6000.00 | 930000.00 |
| 86 | 2032-04 | 8208.75 | 2208.75 | 6000.00 | 924000.00 |
| 87 | 2032-05 | 8194.50 | 2194.50 | 6000.00 | 918000.00 |
| 88 | 2032-06 | 8180.25 | 2180.25 | 6000.00 | 912000.00 |
| 89 | 2032-07 | 8166.00 | 2166.00 | 6000.00 | 906000.00 |
| 90 | 2032-08 | 8151.75 | 2151.75 | 6000.00 | 900000.00 |
| 91 | 2032-09 | 8137.50 | 2137.50 | 6000.00 | 894000.00 |
| 92 | 2032-10 | 8123.25 | 2123.25 | 6000.00 | 888000.00 |
| 93 | 2032-11 | 8109.00 | 2109.00 | 6000.00 | 882000.00 |
| 94 | 2032-12 | 8094.75 | 2094.75 | 6000.00 | 876000.00 |
| 95 | 2033-01 | 8080.50 | 2080.50 | 6000.00 | 870000.00 |
| 96 | 2033-02 | 8066.25 | 2066.25 | 6000.00 | 864000.00 |
| 97 | 2033-03 | 8052.00 | 2052.00 | 6000.00 | 858000.00 |
| 98 | 2033-04 | 8037.75 | 2037.75 | 6000.00 | 852000.00 |
| 99 | 2033-05 | 8023.50 | 2023.50 | 6000.00 | 846000.00 |
| 100 | 2033-06 | 8009.25 | 2009.25 | 6000.00 | 840000.00 |
| 101 | 2033-07 | 7995.00 | 1995.00 | 6000.00 | 834000.00 |
| 102 | 2033-08 | 7980.75 | 1980.75 | 6000.00 | 828000.00 |
| 103 | 2033-09 | 7966.50 | 1966.50 | 6000.00 | 822000.00 |
| 104 | 2033-10 | 7952.25 | 1952.25 | 6000.00 | 816000.00 |
| 105 | 2033-11 | 7938.00 | 1938.00 | 6000.00 | 810000.00 |
| 106 | 2033-12 | 7923.75 | 1923.75 | 6000.00 | 804000.00 |
| 107 | 2034-01 | 7909.50 | 1909.50 | 6000.00 | 798000.00 |
| 108 | 2034-02 | 7895.25 | 1895.25 | 6000.00 | 792000.00 |
| 109 | 2034-03 | 7881.00 | 1881.00 | 6000.00 | 786000.00 |
| 110 | 2034-04 | 7866.75 | 1866.75 | 6000.00 | 780000.00 |
| 111 | 2034-05 | 7852.50 | 1852.50 | 6000.00 | 774000.00 |
| 112 | 2034-06 | 7838.25 | 1838.25 | 6000.00 | 768000.00 |
| 113 | 2034-07 | 7824.00 | 1824.00 | 6000.00 | 762000.00 |
| 114 | 2034-08 | 7809.75 | 1809.75 | 6000.00 | 756000.00 |
| 115 | 2034-09 | 7795.50 | 1795.50 | 6000.00 | 750000.00 |
| 116 | 2034-10 | 7781.25 | 1781.25 | 6000.00 | 744000.00 |
| 117 | 2034-11 | 7767.00 | 1767.00 | 6000.00 | 738000.00 |
| 118 | 2034-12 | 7752.75 | 1752.75 | 6000.00 | 732000.00 |
| 119 | 2035-01 | 7738.50 | 1738.50 | 6000.00 | 726000.00 |
| 120 | 2035-02 | 7724.25 | 1724.25 | 6000.00 | 720000.00 |
| 121 | 2035-03 | 7710.00 | 1710.00 | 6000.00 | 714000.00 |
| 122 | 2035-04 | 7695.75 | 1695.75 | 6000.00 | 708000.00 |
| 123 | 2035-05 | 7681.50 | 1681.50 | 6000.00 | 702000.00 |
| 124 | 2035-06 | 7667.25 | 1667.25 | 6000.00 | 696000.00 |
| 125 | 2035-07 | 7653.00 | 1653.00 | 6000.00 | 690000.00 |
| 126 | 2035-08 | 7638.75 | 1638.75 | 6000.00 | 684000.00 |
| 127 | 2035-09 | 7624.50 | 1624.50 | 6000.00 | 678000.00 |
| 128 | 2035-10 | 7610.25 | 1610.25 | 6000.00 | 672000.00 |
| 129 | 2035-11 | 7596.00 | 1596.00 | 6000.00 | 666000.00 |
| 130 | 2035-12 | 7581.75 | 1581.75 | 6000.00 | 660000.00 |
| 131 | 2036-01 | 7567.50 | 1567.50 | 6000.00 | 654000.00 |
| 132 | 2036-02 | 7553.25 | 1553.25 | 6000.00 | 648000.00 |
| 133 | 2036-03 | 7539.00 | 1539.00 | 6000.00 | 642000.00 |
| 134 | 2036-04 | 7524.75 | 1524.75 | 6000.00 | 636000.00 |
| 135 | 2036-05 | 7510.50 | 1510.50 | 6000.00 | 630000.00 |
| 136 | 2036-06 | 7496.25 | 1496.25 | 6000.00 | 624000.00 |
| 137 | 2036-07 | 7482.00 | 1482.00 | 6000.00 | 618000.00 |
| 138 | 2036-08 | 7467.75 | 1467.75 | 6000.00 | 612000.00 |
| 139 | 2036-09 | 7453.50 | 1453.50 | 6000.00 | 606000.00 |
| 140 | 2036-10 | 7439.25 | 1439.25 | 6000.00 | 600000.00 |
| 141 | 2036-11 | 7425.00 | 1425.00 | 6000.00 | 594000.00 |
| 142 | 2036-12 | 7410.75 | 1410.75 | 6000.00 | 588000.00 |
| 143 | 2037-01 | 7396.50 | 1396.50 | 6000.00 | 582000.00 |
| 144 | 2037-02 | 7382.25 | 1382.25 | 6000.00 | 576000.00 |
| 145 | 2037-03 | 7368.00 | 1368.00 | 6000.00 | 570000.00 |
| 146 | 2037-04 | 7353.75 | 1353.75 | 6000.00 | 564000.00 |
| 147 | 2037-05 | 7339.50 | 1339.50 | 6000.00 | 558000.00 |
| 148 | 2037-06 | 7325.25 | 1325.25 | 6000.00 | 552000.00 |
| 149 | 2037-07 | 7311.00 | 1311.00 | 6000.00 | 546000.00 |
| 150 | 2037-08 | 7296.75 | 1296.75 | 6000.00 | 540000.00 |
| 151 | 2037-09 | 7282.50 | 1282.50 | 6000.00 | 534000.00 |
| 152 | 2037-10 | 7268.25 | 1268.25 | 6000.00 | 528000.00 |
| 153 | 2037-11 | 7254.00 | 1254.00 | 6000.00 | 522000.00 |
| 154 | 2037-12 | 7239.75 | 1239.75 | 6000.00 | 516000.00 |
| 155 | 2038-01 | 7225.50 | 1225.50 | 6000.00 | 510000.00 |
| 156 | 2038-02 | 7211.25 | 1211.25 | 6000.00 | 504000.00 |
| 157 | 2038-03 | 7197.00 | 1197.00 | 6000.00 | 498000.00 |
| 158 | 2038-04 | 7182.75 | 1182.75 | 6000.00 | 492000.00 |
| 159 | 2038-05 | 7168.50 | 1168.50 | 6000.00 | 486000.00 |
| 160 | 2038-06 | 7154.25 | 1154.25 | 6000.00 | 480000.00 |
| 161 | 2038-07 | 7140.00 | 1140.00 | 6000.00 | 474000.00 |
| 162 | 2038-08 | 7125.75 | 1125.75 | 6000.00 | 468000.00 |
| 163 | 2038-09 | 7111.50 | 1111.50 | 6000.00 | 462000.00 |
| 164 | 2038-10 | 7097.25 | 1097.25 | 6000.00 | 456000.00 |
| 165 | 2038-11 | 7083.00 | 1083.00 | 6000.00 | 450000.00 |
| 166 | 2038-12 | 7068.75 | 1068.75 | 6000.00 | 444000.00 |
| 167 | 2039-01 | 7054.50 | 1054.50 | 6000.00 | 438000.00 |
| 168 | 2039-02 | 7040.25 | 1040.25 | 6000.00 | 432000.00 |
| 169 | 2039-03 | 7026.00 | 1026.00 | 6000.00 | 426000.00 |
| 170 | 2039-04 | 7011.75 | 1011.75 | 6000.00 | 420000.00 |
| 171 | 2039-05 | 6997.50 | 997.50 | 6000.00 | 414000.00 |
| 172 | 2039-06 | 6983.25 | 983.25 | 6000.00 | 408000.00 |
| 173 | 2039-07 | 6969.00 | 969.00 | 6000.00 | 402000.00 |
| 174 | 2039-08 | 6954.75 | 954.75 | 6000.00 | 396000.00 |
| 175 | 2039-09 | 6940.50 | 940.50 | 6000.00 | 390000.00 |
| 176 | 2039-10 | 6926.25 | 926.25 | 6000.00 | 384000.00 |
| 177 | 2039-11 | 6912.00 | 912.00 | 6000.00 | 378000.00 |
| 178 | 2039-12 | 6897.75 | 897.75 | 6000.00 | 372000.00 |
| 179 | 2040-01 | 6883.50 | 883.50 | 6000.00 | 366000.00 |
| 180 | 2040-02 | 6869.25 | 869.25 | 6000.00 | 360000.00 |
| 181 | 2040-03 | 6855.00 | 855.00 | 6000.00 | 354000.00 |
| 182 | 2040-04 | 6840.75 | 840.75 | 6000.00 | 348000.00 |
| 183 | 2040-05 | 6826.50 | 826.50 | 6000.00 | 342000.00 |
| 184 | 2040-06 | 6812.25 | 812.25 | 6000.00 | 336000.00 |
| 185 | 2040-07 | 6798.00 | 798.00 | 6000.00 | 330000.00 |
| 186 | 2040-08 | 6783.75 | 783.75 | 6000.00 | 324000.00 |
| 187 | 2040-09 | 6769.50 | 769.50 | 6000.00 | 318000.00 |
| 188 | 2040-10 | 6755.25 | 755.25 | 6000.00 | 312000.00 |
| 189 | 2040-11 | 6741.00 | 741.00 | 6000.00 | 306000.00 |
| 190 | 2040-12 | 6726.75 | 726.75 | 6000.00 | 300000.00 |
| 191 | 2041-01 | 6712.50 | 712.50 | 6000.00 | 294000.00 |
| 192 | 2041-02 | 6698.25 | 698.25 | 6000.00 | 288000.00 |
| 193 | 2041-03 | 6684.00 | 684.00 | 6000.00 | 282000.00 |
| 194 | 2041-04 | 6669.75 | 669.75 | 6000.00 | 276000.00 |
| 195 | 2041-05 | 6655.50 | 655.50 | 6000.00 | 270000.00 |
| 196 | 2041-06 | 6641.25 | 641.25 | 6000.00 | 264000.00 |
| 197 | 2041-07 | 6627.00 | 627.00 | 6000.00 | 258000.00 |
| 198 | 2041-08 | 6612.75 | 612.75 | 6000.00 | 252000.00 |
| 199 | 2041-09 | 6598.50 | 598.50 | 6000.00 | 246000.00 |
| 200 | 2041-10 | 6584.25 | 584.25 | 6000.00 | 240000.00 |
| 201 | 2041-11 | 6570.00 | 570.00 | 6000.00 | 234000.00 |
| 202 | 2041-12 | 6555.75 | 555.75 | 6000.00 | 228000.00 |
| 203 | 2042-01 | 6541.50 | 541.50 | 6000.00 | 222000.00 |
| 204 | 2042-02 | 6527.25 | 527.25 | 6000.00 | 216000.00 |
| 205 | 2042-03 | 6513.00 | 513.00 | 6000.00 | 210000.00 |
| 206 | 2042-04 | 6498.75 | 498.75 | 6000.00 | 204000.00 |
| 207 | 2042-05 | 6484.50 | 484.50 | 6000.00 | 198000.00 |
| 208 | 2042-06 | 6470.25 | 470.25 | 6000.00 | 192000.00 |
| 209 | 2042-07 | 6456.00 | 456.00 | 6000.00 | 186000.00 |
| 210 | 2042-08 | 6441.75 | 441.75 | 6000.00 | 180000.00 |
| 211 | 2042-09 | 6427.50 | 427.50 | 6000.00 | 174000.00 |
| 212 | 2042-10 | 6413.25 | 413.25 | 6000.00 | 168000.00 |
| 213 | 2042-11 | 6399.00 | 399.00 | 6000.00 | 162000.00 |
| 214 | 2042-12 | 6384.75 | 384.75 | 6000.00 | 156000.00 |
| 215 | 2043-01 | 6370.50 | 370.50 | 6000.00 | 150000.00 |
| 216 | 2043-02 | 6356.25 | 356.25 | 6000.00 | 144000.00 |
| 217 | 2043-03 | 6342.00 | 342.00 | 6000.00 | 138000.00 |
| 218 | 2043-04 | 6327.75 | 327.75 | 6000.00 | 132000.00 |
| 219 | 2043-05 | 6313.50 | 313.50 | 6000.00 | 126000.00 |
| 220 | 2043-06 | 6299.25 | 299.25 | 6000.00 | 120000.00 |
| 221 | 2043-07 | 6285.00 | 285.00 | 6000.00 | 114000.00 |
| 222 | 2043-08 | 6270.75 | 270.75 | 6000.00 | 108000.00 |
| 223 | 2043-09 | 6256.50 | 256.50 | 6000.00 | 102000.00 |
| 224 | 2043-10 | 6242.25 | 242.25 | 6000.00 | 96000.00 |
| 225 | 2043-11 | 6228.00 | 228.00 | 6000.00 | 90000.00 |
| 226 | 2043-12 | 6213.75 | 213.75 | 6000.00 | 84000.00 |
| 227 | 2044-01 | 6199.50 | 199.50 | 6000.00 | 78000.00 |
| 228 | 2044-02 | 6185.25 | 185.25 | 6000.00 | 72000.00 |
| 229 | 2044-03 | 6171.00 | 171.00 | 6000.00 | 66000.00 |
| 230 | 2044-04 | 6156.75 | 156.75 | 6000.00 | 60000.00 |
| 231 | 2044-05 | 6142.50 | 142.50 | 6000.00 | 54000.00 |
| 232 | 2044-06 | 6128.25 | 128.25 | 6000.00 | 48000.00 |
| 233 | 2044-07 | 6114.00 | 114.00 | 6000.00 | 42000.00 |
| 234 | 2044-08 | 6099.75 | 99.75 | 6000.00 | 36000.00 |
| 235 | 2044-09 | 6085.50 | 85.50 | 6000.00 | 30000.00 |
| 236 | 2044-10 | 6071.25 | 71.25 | 6000.00 | 24000.00 |
| 237 | 2044-11 | 6057.00 | 57.00 | 6000.00 | 18000.00 |
| 238 | 2044-12 | 6042.75 | 42.75 | 6000.00 | 12000.00 |
| 239 | 2045-01 | 6028.50 | 28.50 | 6000.00 | 6000.00 |
| 240 | 2045-02 | 6014.25 | 14.25 | 6000.00 | 0.00 |